Semi Detached
IG2
5 beds
3 baths
Wycombe Road, Ilford IG2
London, England · IG2
View property listing
Initial Investment
£242,250First YearProfit From Rental Income
£40,400
↗ 17%After 5 Years
Change In Property Value
£98,828
↗ 14%After 5 Years
Return On Investment
57%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £36,252 | £36,796 | £37,348 | £38,281 | £39,238 | £187,915 |
| Total Expenses | £27,452 | £27,519 | £27,584 | £27,688 | £27,795 | £138,038 |
| Profit Before Tax | £8,800 | £9,277 | £9,763 | £10,593 | £11,444 | £49,877 |
| Profit After Tax | £7,128 | £7,514 | £7,908 | £8,580 | £9,270 | £40,400 |
| Change In Property Value | £7 | £14,500 | £25,883 | £34,443 | £23,995 | £98,828 |
| Net Return | £7,135 | £22,014 | £33,791 | £43,023 | £33,265 | £139,228 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 9% | 14% | 18% | 14% | 57% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change